Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 6028 Main Street, Niagara Falls, Ontario L2G 5Z9, Canada

2 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

SHUBHAM KAMAL

shubhamkamal624@gmail.com

Annual Revenue

$25,640

Profit (Cash Flow)

-$11,293

Cash on Cash Return

-177.8%

Annual Revenue

$25,640

AirDNA projects $157/night at 48% occupancy ($27,524). Airbtics projects $135/night at 52% occupancy ($25,640). Airbtics predicts this property will perform in the 30% revenue percentile

BNB Calc projects a 52% occupancy rate, $135 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$24,050$30,245$35,119$37,018
Occupancy47%56%58%65%
Nightly Rate$111$147$153$161

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-177.84% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$11,293-$22,586-$33,879-$45,172-$56,465-$112,930-$338,792
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return-$11,293-$22,586-$33,879-$45,172-$56,465-$112,930-$338,792

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-177.84%

Payback Period Days

0

Return on Investment

-177.84%

property-location

6028 Main St Niagara Falls, Ontario, L2G 5Z9

2 bed • 1 bath • 5 guests

$4,821

Zestimate

$25,640

Annual Revenue

BNBCalc predicts this property will get $135 per night with 52% occupancy, putting it in the top 30% revenue percentile compared to similar properties nearby.

Top 61% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$11,293

Profit

Revenue

$25,640

Operating Expenses

$15,333

Operating Income

$10,307

Net Effective Rent

$21,600

Profit (Cash Flow)

-$11,293

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-177.84%

Payback Period Days

0